|
Document
Index |
|
The budget financial statements will form the basis of the financial statements that will appear in the Australian Taxation Office 1999-2000 Annual Report, and form the basis for the input into the Whole of Government Accounts.
This statement provides a picture of the expected financial results for the ATO by identifying full accrual expenses and revenues, which highlights whether the ATO is operating at a sustainable level.
This statement shows the financial position of the ATO. It enables decision makers to track the management of the ATO's assets and liabilities.
This statement identifies expected cash flows from operating activities, investing activities and financing activities.
This statement shows all proposed capital expenditure funded either through the Budget as appropriations or from internal sources.
This statement shows the movement in the ATO's non-financial assets over the Budget
year 1999-2000.
Table 3.1: Budget Statement of Revenue and Expenses
| Estimated Actual | Estimated | ||||
| 1998-99 $'000 |
1999-00 $'000 |
2000-01 $'000 |
2001-02 $'000 |
2002-03 $'000 |
|
| Agency Revenue and Expenses | |||||
| Revenue | |||||
| Revenue from government | |||||
| Ordinary annual appropriations (net appropriations) | 1,166,619 | 1,515,746 | 1,535,527 | 1,432,657 | 1,418,263 |
| Revenue from other sources | |||||
| Sales of goods and services | 77,747 | 77,458 | 77,240 | 74,742 | 72,793 |
| Total Revenue | 1,244,366 | 1,593,204 | 1,612,767 | 1,507,399 | 1,491,056 |
| Expenses | |||||
| Employees | 808,648 | 996,762 | 947,674 | 886,037 | 879,060 |
| Depreciation and amortisation | 64,498 | 73,345 | 119,427 | 142,368 | 158,562 |
| Suppliers | 375,543 | 516,140 | 530,771 | 459,630 | 427,662 |
| Interest Expense | 229 | 45 | 45 | 45 | 45 |
| Other Expenses | 38,343 | - | - | - | - |
| Total Expenses | 1,287,261 | 1,586,292 | 1,597,917 | 1,488,080 | 1,465,329 |
| Operating Result before Capital User Charge | -42,895 | 6,912 | 14,850 | 19,319 | 25,727 |
| Capital User Charge | - | 6,416 | 13,738 | 18,121 | 22,297 |
| Transfers and Dividends | - | - | - | - | - |
| Accumulated Results at Year End | -42,895 | 496 | 1,112 | 1,198 | 3,430 |
| Administered Revenue and Expenses | |||||
| Revenue | |||||
| Income tax | 103,376,000 | 109,546,500 | 110,268,000 | 113,293,000 | 120,203,000 |
| Sales tax | 16,080,000 | 16,714,000 | 1,921,000 | 723,000 | 742,000 |
| Excise duty | 17,386,360 | 18,163,440 | 17,014,040 | 16,720,000 | 17,494,000 |
| Other taxes fees and fines | 3,486,718 | 3,566,307 | 3,970,768 | 4,201,655 | 4,341,655 |
| Other sources of non-taxation revenue | 75,764 | 425,764 | 425,764 | 375,764 | 365,764 |
| Appropriations | 1,626,400 | 1,756,150 | 3,696,150 | 3,950,150 | 4,156,150 |
| Total Revenue | 142,031,242 | 150,172,161 | 137,295,722 | 139,263,569 | 147,302,569 |
| Expenses | |||||
| Net write-down of assets | 1,078,000 | 1,110,000 | 1,003,000 | 929,000 | 949,000 |
| Other goods and services expenses | 150,400 | 150,150 | 150,150 | 100,150 | 100,150 |
| Total Expenses | 1,228,400 | 1,260,150 | 1,153,150 | 1,029,150 | 1,049,150 |
| Operating Result | 140,802,842 | 148,912,011 | 136,142,572 | 138,234,419 | 146,253,419 |
| Abnormal items | 284,672 | - | - | - | - |
| Adjusted Operating Result | 141,087,514 | 148,912,011 | 136,142,572 | 138,234,419 | 146,253,419 |
| Cash transfer to Consolidated Revenue | -140,883,514 | -147,326,011 | -130,877,572 | -139,621,419 | -147,418,419 |
| Accumulated Results after Transfers | 204,000 | 1,586,000 | 5,265,000 | -1,387,000 | -1,165,000 |
Table 3.2: Budget Statement of Assets and Liabilities
| Estimated Actual | Estimated | ||||
| 1998-99 $'000 |
1999-00 $'000 |
2000-01 $'000 |
2001-02 $'000 |
2002-03 $'000 |
|
| Agency Assets and Liabilities | |||||
| Debt | |||||
| Other | 40,179 | 31,520 | 22,603 | 14,330 | 7,213 |
| Total Debt | 40,179 | 31,520 | 22,603 | 14,330 | 7,213 |
| Provisions and Payables | |||||
| Employees | 260,360 | 294,724 | 310,870 | 321,818 | 334,042 |
| Suppliers | 21,951 | 21,951 | 21,900 | 21,900 | 21,900 |
| Other | |||||
| Total Provisions and Payables | 282,311 | 316,675 | 332,770 | 343,718 | 355,942 |
| Equity | |||||
| Accumulated results | -53,222 | -52,726 | -51,614 | -50,416 | -46,986 |
| Reserves | 5,625 | 11,250 | 16,875 | 22,500 | 28,125 |
| Capital | - | 99,734 | 153,092 | 181,862 | 206,375 |
| Total Equity | -47,597 | 58,258 | 118,353 | 153,946 | 187,514 |
Total Liabilities and Equity |
274,893 | 406,453 | 473,726 | 511,994 | 550,669 |
| Financial Assets | |||||
| Cash | 4,217 | -6,364 | 79,234 | 166,899 | 299,860 |
| Receivables | 17,677 | 2,947 | 2,947 | 3,232 | 3,517 |
| Investments | 5,960 | 5,960 | 5,960 | 5,960 | 5,960 |
| Accrued Income | 369 | 369 | 469 | 469 | 469 |
| Lease Incentives Provided | 1,825 | 1,801 | 1,777 | 1,283 | 1,077 |
| Total Financial Assets | 30,048 | 4,713 | 90,387 | 177,843 | 310,883 |
| Non-financial Assets | |||||
| Land and buildings | 3,046 | 3,022 | 2,998 | 2,973 | 2,948 |
| Infrastructure, plant and equipment | 105,701 | 156,554 | 143,030 | 140,617 | 109,489 |
| Computer Software | 113,813 | 219,800 | 214,897 | 168,147 | 104,935 |
| Intangibles | 1,767 | 1,767 | 1,767 | 1,767 | 1,767 |
| Other | 20,518 | 20,598 | 20,648 | 20,648 | 20,648 |
| Total Non-financial Assets | 244,845 | 401,740 | 383,338 | 334,150 | 239,785 |
| Total Assets | 274,893 | 406,453 | 473,726 | 511,994 | 550,669 |
| Administered Assets and Liabilities | |||||
| Provisions and Payables | |||||
| Other | 450,082 | 464,082 | 208,082 | 208,082 | 208,082 |
| Total Provisions and Payables | 450,082 | 464,082 | 208,082 | 208,082 | 208,082 |
| Equity | |||||
| Total Accumulated Results | 3,856,448 | 5,442,448 | 10,707,448 | 9,320,448 | 8,155,448 |
| Total Capital | 2,541 | 2,541 | 2,541 | 2,541 | 2,541 |
| Total Equity | 3,858,989 | 5,444,989 | 10,709,989 | 9,322,989 | 8,157,989 |
| Total Liabilities and Equity | 4,309,071 | 5,909,071 | 10,918,071 | 9,531,071 | 8,366,071 |
| Financial Assets | |||||
| Cash | 329,953 | 329,953 | 329,953 | 329,953 | 329,953 |
| Receivables | 3,976,577 | 5,576,577 | 10,585,577 | 9,198,577 | 8,033,577 |
| Investments | 2,541 | 2,541 | 2,541 | 2,541 | 2,541 |
| Total Financial Assets | 4,309,071 | 5,909,071 | 10,918,071 | 9,531,071 | 8,366,071 |
| Total Assets | 4,309,071 | 5,909,071 | 10,918,071 | 9,531,071 | 8,366,071 |
Table 3.3: Budget Cash Flow Statement
| Estimated Actual | Estimated | ||||
| 1998-99 $'000 |
1999-00 $'000 |
2000-01 $'000 |
2001-02 $'000 |
2002-03 $'000 |
|
| Agency Cash Flows | |||||
| Operating Activities | |||||
| Cash Received | |||||
| Appropriations | 1,244,575 | 1,515,746 | 1,535,527 | 1,432,657 | 1,418,263 |
| Sales of goods and services | 5,129 | 55,167 | 54,793 | 52,137 | 50,188 |
| From trust account business | - | 5,653 | 5,653 | 5,653 | 5,653 |
| Other | 56,340 | - | - | - | - |
| Total Cash Received | 1,306,044 | 1,576,566 | 1,596,023 | 1,490,497 | 1,474,154 |
| Cash Used | |||||
| Employees | 814,551 | 953,427 | 922,079 | 865,034 | 856,340 |
| Suppliers | 380,361 | 518,677 | 533,173 | 461,813 | 428,977 |
| Other | - | 100 | - | - | - |
| Total Cash Used | 1,194,912 | 1,472,204 | 1,455,252 | 1,326,847 | 128,5317 |
| Net Cash from Operating Activities | 111,132 | 104,362 | 140,771 | 163,650 | 188,837 |
| Investing Activities | |||||
| Cash Received | |||||
| Proceeds from sale of property, plant and equipment | - |
15,000 |
- |
- |
- |
| Total Cash Received | - | 15,000 | - | - | - |
| Cash Used | |||||
| Purchase of property, plant and equipment | 96,364 | 223,261 | 94,793 | 86,634 | 58,092 |
| Total Cash Used | 96,364 | 22,3261 | 94,793 | 86,634 | 58,092 |
| Net Cash from Investing Activities | -96,364 | -208,261 | -94,793 | -86,634 | -58,092 |
| Financing Activities | |||||
| Cash Received | |||||
| Capital Injections | - | 99,734 | 53,358 | 28,770 | 24,513 |
| Total Cash Received | - | 99,734 | 53,358 | 28,770 | 24,513 |
| Cash Used | |||||
| Capital user charge paid | - | 6,416 | 13,738 | 18,121 | 22,297 |
| Repayment of borrowings | 11,051 | - | - | - | - |
| Total Cash Used | 11,051 | 6,416 | 13,738 | 18,121 | 22,297 |
| Net Cash from Financing Activities | -11,051 | 93,318 | 39,620 | 10,649 | 2,216 |
| Net increase/decrease in cash held | 3,717 | -10,581 | 85,598 | 87,665 | 132,961 |
| Add cash as at 1 July | 500 | 4,217 | -6,364 | 79,234 | 166,899 |
| Cash as at 30 June | 4,217 | -6,364 | 79,234 | 166,899 | 299,860 |
| Administered Cash Flows | |||||
| Operating Activities | |||||
| Cash Received | |||||
| Taxes fees and fines | 140,807,750 | 147,250,247 | 130,101,808 | 139,245,655 | 147,052,655 |
| From appropriations | 1,626,400 | 1,756,150 | 3,696,150 | 3,950,150 | 4,156,150 |
| Other | 75,764 | 75,764 | 775,764 | 375,764 | 365,764 |
| Total Cash Received | 142,509,914 | 149,082,161 | 134,573,722 | 143,571,569 | 151,574,569 |
| Cash Used | |||||
| Cash to Consolidated Revenue Fund | 140,883,514 | 147,326,011 | 130,877,572 | 139,621,419 | 147,418,419 |
| Other | 1,626,400 | 1,756,150 | 3,696,150 | 3,950,150 | 4,156,150 |
| Total Cash Used | 142,509,914 | 149,082,161 | 134,573,722 | 143,571,569 | 151,574,569 |
| Net Cash from Operating Activities | - | - | - | - | - |
| Cash at the End of Reporting Period | 329,953 | 329,953 | 329,953 | 329,953 | 329,953 |
Table 3.4: Capital Budget
| Estimated | ||||
| Capital Appropriation | 1999-00 $'000 |
2000-01 $'000 |
2001-02 $'000 |
2002-03 $'000 |
| Total Equity Injections | 99,734 | 53,358 | 28,770 | 24,513 |
| Total Loans | - | - | - | - |
| Total Capital Appropriations | 99,734 | 53,358 | 28,770 | 24,513 |
| Represented by | ||||
| Purchase of non-current assets | 99,734 | 53,358 | 28,770 | 24,513 |
| Other | - | - | - | - |
| Total | 99,734 | 53,358 | 28,770 | 24,513 |
| Estimated | ||||
| Purchase of Non-current Assets | 1999-00 $'000 |
2000-01 $'000 |
2001-02 $'000 |
2002-03 $'000 |
| Funded by capital appropriations | 99,734 | 53,358 | 28,770 | 24,513 |
| Funded internally by Agency resources | 123,527 | 41,435 | 57,864 | 33,579 |
| Total | 223,261 | 94,793 | 86,634 | 58,092 |
Table 3.5: Non-financial Assets -- Summary of Movement
Budget Year 1999-2000
| Land | Buildings | Total Land and Buildings | Other Infrastructure, Plant and Equipment | Total Infrastructure, Plant and Equipment | Computer software | Intangibles | Total | |
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
| Gross Value | ||||||||
| As at 1 July 1999 (opening) | 991 | 2,080 | 3,071 | 458,030 | 458,030 | 147,133 | 2,311 | 610,545 |
| Additions | - | - | - | 80,655 | 80,655 | 143,749 | 224,404 | |
| Disposals | - | - | - | - | - | - | - | - |
| Revaluations | - | - | - | 5,625 | 5,625 | - | - | 5,625 |
| As at 30 June 2000 | 991 | 2,080 | 3,071 | 544,310 | 544,310 | 290,882 | 2,311 | 840,574 |
| Accumulated Depreciation | ||||||||
| As at 1 July 1999 (opening) | - | 25 | 25 | 352,329 | 352,329 | 33,320 | 544 | 386,218 |
| Disposals | - | - | - | - | - | - | - | - |
| Charge for the reporting period | - | 25 | 25 | 35,427 | 35,427 | 37,762 | - | 73,214 |
| Other movements | - | - | - | - | - | - | - | - |
| As at 30 June 2000 | - | - | - | - | - | - | - | - |
| Net Book Value as at 30 June 2000 (Closing Book Value) | 991 |
2,030 |
3,021 |
156,554 |
156,554 |
219,800 |
1,767 |
381,142 |
| Net Book Value as at 1 July 1999 (Opening Book Value) | 991 |
2,055 |
3,046 |
105,701 |
105,701 |
113,813 |
1,767 |
224,327 |
Total Additions
| Land | Buildings | Total Land and Buildings | Other Infrastructure, Plant and Equipment | Total Infrastructure, Plant and Equipment | Computer software | Intangibles | Total | |
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
| Self funded | - | - | - | 35,168 | 35,168 | 89,502 | - | 124,670 |
| Appropriations | - | - | - | 45,487 | 45,487 | 54,247 | - | 99,734 |
| Total | - | - | - | 80,655 | 80,655 | 143,749 | - | 224,404 |
Details of Agency items in the financial statements included in Table 3.1 to 3.5 have
been prepared in accordance with Schedule 2 of the Finance Minister's Orders for 1997-98.
The budget statements and estimated forward years have been prepared to reflect the
following matters.
During 1998-99 administration of the Child Support Agency moved from the ATO to the Department of Family and Community Affairs. Administrative responsibility for the collection of Excise moved from Customs and Excise to the ATO.
Agency statements for 1999-2000 and forward years include the estimated costs of administering the proposed Goods and Services Tax on behalf of the States and Territories of Australia.
Agency statements for 1999-2000 and forward years include a cost estimated for taxation reform proposals announced by the Government as part of A New Tax System or expected to result from the Government's response to the first recommendations made by the Review of Business Taxation.
Agency statements for 1998-99 include an estimated loss on sale of non-current assets of $38.343 million. This loss was incurred on the sale of assets purchased by the selected tenderer as part of the outsourcing arrangements for the ATO computer systems and services.
Details of Administered items in the financial statements included in Table 3.1 to 3.5
have been prepared in accordance with Schedule 2 of the Finance Ministers Orders for
1997-98. These statements incorporate a change in revenue recognition policy from prior
years.
The budget statements and forward years have been prepared on the basis noted below and to
reflect the following matters.
For 1998-99, 1999-2000 and forward years administered taxation revenue has been brought to account on a year by year basis where:
This recognition policy does not include the following item as revenue of the period:
This recognition policy did not apply to the financial statements of the ATO as at 30 June 1998. The amounts noted below, included in the Administered balance sheet of the ATO as at 30 June 1998, have now been brought to account in the Administered accumulated results as at 30 June 1999.
| $m | $m | ||
| Less | Accrued Revenue | 22,864,644 | |
| Taxation Refunds | 13,887,199 | ||
| Other Provisions and Payables | 2,170,672 | ||
Sub Total |
16,057,871 | 16,057,871 | |
| Net Reduction to Accumulated Results | 6,806,773 | ||
The following items are recognised as reductions (increases) to taxation revenue and not as expense:
Administered statements for 2000-01 and estimated forward years do not include as
revenue the estimated receipts of the proposed Goods and Service Tax (GST). The gross
receipts for this tax are not considered to be revenue of the Commonwealth for budgetary
purposes.
Ancillary impacts of the GST on the operating statements and balance sheets have also been
excluded from the administered statements except for the recognition of the proposed cost
of administration of the tax to be recovered from the revenue otherwise due to the States
and Territories.
An amount of $284.672 million, representing the balance of receivables due for Excise revenue as at the date of change of administered arrangements, has been brought to account as an extraordinary item for the 1998-99 financial year.